[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 58.75%
YoY- 3712.15%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 1,196,783 739,831 406,626 1,081,939 917,109 587,466 231,443 199.93%
PBT 164,254 122,921 86,333 194,590 126,501 46,340 8,919 601.10%
Tax -32,420 -23,541 -15,258 -31,073 -23,455 -9,162 -1,840 580.68%
NP 131,834 99,380 71,075 163,517 103,046 37,178 7,079 606.36%
-
NP to SH 131,537 99,327 71,088 163,427 102,943 37,018 6,966 612.92%
-
Tax Rate 19.74% 19.15% 17.67% 15.97% 18.54% 19.77% 20.63% -
Total Cost 1,064,949 640,451 335,551 918,422 814,063 550,288 224,364 183.24%
-
Net Worth 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 866,783 27.75%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - 14,185 - - - -
Div Payout % - - - 8.68% - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 866,783 27.75%
NOSH 1,745,278 1,738,930 1,733,378 1,730,176 1,403,175 1,397,824 1,378,506 17.08%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 11.02% 13.43% 17.48% 15.11% 11.24% 6.33% 3.06% -
ROE 10.52% 8.19% 5.95% 17.72% 10.83% 4.19% 0.80% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 68.92 42.68 23.49 76.27 66.59 43.25 16.82 156.72%
EPS 7.57 5.73 4.11 11.52 7.47 2.73 0.51 506.96%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.69 0.65 0.69 0.65 0.63 9.33%
Adjusted Per Share Value based on latest NOSH - 1,730,176
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 68.80 42.53 23.37 62.19 52.72 33.77 13.30 200.00%
EPS 7.56 5.71 4.09 9.39 5.92 2.13 0.40 613.36%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.7187 0.6975 0.6866 0.53 0.5463 0.5075 0.4983 27.74%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.435 0.49 0.565 0.505 0.635 0.365 0.185 -
P/RPS 0.63 1.15 2.41 0.66 0.95 0.84 1.10 -31.10%
P/EPS 5.74 8.55 13.76 4.38 8.50 13.39 36.54 -70.98%
EY 17.41 11.69 7.27 22.81 11.77 7.47 2.74 244.22%
DY 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.82 0.78 0.92 0.56 0.29 62.58%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 29/03/22 16/12/21 29/09/21 29/06/21 25/03/21 16/12/20 -
Price 0.295 0.45 0.515 0.58 0.565 0.47 0.49 -
P/RPS 0.43 1.05 2.19 0.76 0.85 1.09 2.91 -72.14%
P/EPS 3.89 7.85 12.54 5.03 7.56 17.24 96.78 -88.33%
EY 25.68 12.73 7.97 19.86 13.23 5.80 1.03 758.47%
DY 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 0.75 0.89 0.82 0.72 0.78 -34.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment